STZ
Constellation Brands, Inc. (STZ)
Last Price$175.3(0.1%)
Market Cap$32.2B
$10.2B
+3.7% YoY
$686.3M
-55.9% YoY
$816.4M
Net Debt to FCF - 0.5x
$1,702.0M
16.7% margin

STZ Income Statement

STZ Income Statement Overview

Annual
Quarterly
LTM
Feb'15
Feb'16
Feb'17
Feb'18
Feb'19
Feb'20
Feb'21
Feb'22
Feb'23
Feb'24
$9,961.8M 5.4% YoY
$5,017.5M 5.2% YoY
50.4% margin
Cost of revenue
$4,944.3M 5.6% YoY
Operating income
$3,169.7M 11.5% YoY
31.8% margin
Other: $512.5M
Net interest: $435.4M
Operating expenses
$1,847.8M (4.1%) YoY
Pre-tax income
$2,221.8M 479.2% YoY
22.3% margin
Net income
$1,727.4M 0.0% YoY
17.3% margin
Income tax
$456.6M
20.6% tax rate
SG&A
$1,847.8M (4.1%) YoY
18.5% of revenue

STZ Income statement key metrics

Annual
Quarterly
LTM

Revenue

$9,961.8M +5.4% YoY

Operating Income

$3,169.7M +11.5% YoY

Net Income

$1,727.4M N/A

STZ Balance Sheet

STZ Balance Sheet Overview

Annual
Quarterly
LTM
Feb'15
Feb'16
Feb'17
Feb'18
Feb'19
Feb'20
Feb'21
Feb'22
Feb'23
Feb'24
Assets
Liabilities
Total assets
$25.7B
Current assets ($3,729.5M, 14.5% of total)
$152.4M (0.6%)
$1,080.5M (4.2%)
Other current assets
$2,496.6M (9.7%)
Non-current assets ($22.0B, 85.5% of total)
$170.6M (0.7%)
$2,731.7M (10.6%)
Other non-current assets
$10.4B (40.4%)
Financial position
$12.4B
$152.4M$12.6B
Cash & Short-term Investments
Total Debt

STZ Balance Sheet Metrics

Annual
Quarterly
LTM

Assets

$25.7B +4.2% YoY

Liabilities

$15.6B -1.9% YoY

Shareholder's Equity

$10.1B +15.2% YoY

STZ Cash Flow Statement

STZ Cash Flow Statement Overview

Annual
Quarterly
LTM
Feb'15
Feb'16
Feb'17
Feb'18
Feb'19
Feb'20
Feb'21
Feb'22
Feb'23
Feb'24
Cash Beginning of PeriodOperating Cash FlowInvesting Cash FlowFinancing Cash FlowForex Changes on CashCash End of Period$133.5M$2,780.0M($1,285.9M)($1,474.6M)($600.0K)$152.4M

STZ Cash Flow Statement key metrics

Annual
Quarterly
LTM

Operating Cash Flow (OCF)

$2,780.0M +0.8% YoY

Capital Expenditure (CAPEX)

($1,269.1M) +22.6% YoY

Free Cash Flow (FCF)

$1,510.9M -12.2% YoY

STZ Financials

USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Feb'05Feb'06Feb'07Feb'08Feb'09Feb'10Feb'11Feb'12Feb'13Feb'14Feb'15Feb'16Feb'17Feb'18Feb'19Feb'20Feb'21Feb'22Feb'23Feb'24
% growth
4,087.6
15.1%
4,603.4
12.6%
5,216.4
13.3%
3,773.0
(27.7%)
3,654.6
(3.1%)
3,364.8
(7.9%)
3,332.0
(1.0%)
2,654.3
(20.3%)
2,796.1
5.3%
4,867.7
74.1%
6,028.0
23.8%
6,548.4
8.6%
7,331.5
12.0%
7,585.0
3.5%
8,116.0
7.0%
8,343.5
2.8%
8,614.9
3.3%
8,820.7
2.4%
9,452.6
7.2%
9,961.8
5.4%
Cost of Goods Sold (COGS)2,947.03,278.93,692.52,491.52,424.62,220.02,141.91,592.21,687.82,876.03,449.43,606.13,802.13,767.84,035.74,191.64,148.94,113.44,683.64,944.3
% margin
1,140.6
27.9%
1,324.6
28.8%
1,523.9
29.2%
1,281.5
34.0%
1,230.0
33.7%
1,144.8
34.0%
1,190.1
35.7%
1,062.1
40.0%
1,108.3
39.6%
1,991.7
40.9%
2,578.6
42.8%
2,942.3
44.9%
3,529.4
48.1%
3,817.2
50.3%
4,080.3
50.3%
4,151.9
49.8%
4,466.0
51.8%
4,707.3
53.4%
4,769.0
50.5%
5,017.5
50.4%
Operating Expenses555.7612.4768.8807.3830.4682.3640.9521.5584.7895.11,078.41,177.21,392.41,532.71,668.11,621.81,665.11,711.41,926.11,847.8
Research & Development Expenses (R&D)0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Selling, General & Administrative Expenses (SG&A)555.7612.4768.8807.3830.4682.3640.9521.5584.7895.11,078.41,177.21,392.41,532.71,668.11,621.81,665.11,711.41,926.11,847.8
567.9
13.9%
666.1
14.5%
699.0
13.4%
(356.7)
(9.5%)
23.0
0.6%
311.5
9.3%
502.5
15.1%
486.5
18.3%
522.9
18.7%
2,437.7
50.1%
1,500.2
24.9%
1,765.1
27.0%
2,399.4
32.7%
2,284.5
30.1%
2,412.2
29.7%
2,154.5
25.8%
2,791.1
32.4%
2,331.7
26.4%
2,842.9
30.1%
3,169.7
31.8%
Interest Income2.37.911.30.01.20.00.00.00.00.00.00.00.00.012.0428.7385.7356.4398.70.0
Interest Expense152.9234.9219.8914.8506.4265.1195.3181.0227.1323.2337.7313.9333.3332.0367.1428.7385.7356.4398.7435.4
Pre-tax Income432.0477.3535.3(440.6)(106.8)259.3551.0534.0516.42,202.31,179.61,501.22,093.42,342.74,145.0(945.2)2,542.9310.4383.62,221.8
% effective tax rate
155.5
36.0%
152.0
31.8%
203.4
38.0%
172.7
(39.2%)
194.6
(182.2%)
160.0
61.7%
(8.5)
(1.5%)
89.0
16.7%
128.6
24.9%
259.2
11.8%
343.4
29.1%
440.6
29.3%
554.2
26.5%
11.9
0.5%
685.9
16.5%
(966.6)
102.3%
511.1
20.1%
309.4
99.7%
422.1
110.0%
456.6
20.6%
% margin
276.5
6.8%
325.3
7.1%
331.9
6.4%
(613.3)
(16.3%)
(301.4)
(8.2%)
99.3
3.0%
559.5
16.8%
445.0
16.8%
387.8
13.9%
1,943.1
39.9%
839.3
13.9%
1,054.9
16.1%
1,535.1
20.9%
2,318.9
30.6%
3,435.9
42.3%
21.4
0.3%
1,998.0
23.2%
1.0
0.0%
(38.5)
(0.4%)
1,727.4
17.3%
EPS1.251.441.44(2.80)(1.38)0.452.682.202.1510.454.405.427.7911.5518.030.1110.420.01(0.20)9.42
Diluted EPS1.191.361.38(2.80)(1.38)0.412.622.132.049.834.175.187.5211.5517.570.119.220.01(0.20)9.39
% margin
688.6
16.8%
840.3
18.3%
954.6
18.3%
65.7
1.7%
374.4
10.2%
662.6
19.7%
883.6
26.5%
833.6
31.4%
857.2
30.7%
2,696.5
55.4%
1,712.3
28.4%
2,028.7
31.0%
2,718.4
37.1%
3,061.0
40.4%
5,006.2
61.7%
(85.0)
(1.0%)
3,308.1
38.4%
1,086.9
12.3%
1,257.7
13.3%
3,084.8
31.0%